Adobe

ADBE· Nasdaq· Software

Price of record
$250.23
Oct 30
Base value
$449.35
Bear $203.10 · Bull $696.39
Price vs base
-44.3%
Stance
Own below$359.48
Score
7.7
Market cap
$97.4B
P/FCF
9.9x
EV/Sales
4.1x
FCF margin
41.4%
ROIC, 5 yr avg
47.5%
$250.23

Closing price on October 30, 2026, recorded by an editor

Our base value
$449.35 44.3% below

Where the price sits on our values

Bear value
$203.10
Base value
$449.35
Bull value
$696.39
Price of record
$250.23
44.3% below base

Recorded closes against our base value then

Closed onClosePrice vs base
2026-10-30$250.23–

Prices are closes we record when we publish a view and when we check on a company. An owner reads the price against the value, not by the minute.

Company statistics

From the 10-Ks, computed in code · point at a figure for its formula

Our view

Stance
Own below$359.48
Base value
$449.35
Bear / bull
$203.10 / $696.39
Price vs base
-44.3%
Implied growth
-4.0%
Score
7.7 / 10

Profile · FY2025

Market cap
$97.4B
Enterprise value
$97.0B
Diluted shares
427.0M
Revenue
$23.8B
Free cash flow
$9.9B
Owner earnings
$7.9B

Valuation · FY2025

P/E
13.7x
P/FCF
9.9x
P/Owner earnings
12.3x
EV/Sales
4.1x
EV/FCF
9.8x
P/B
8.4x

Margins · FY2025

Gross
89.3%
Operating
36.6%
Net
30.0%
Free cash flow
41.4%
Owner earnings
33.3%
Stock pay
8.2%

Returns

ROIC, FY2025
63.2%
ROIC, 5 yr avg
47.5%
ROE, FY2025
61.3%
ROE, 5 yr avg
40.0%

Growth (CAGR)

Revenue, 3 yr
10.5%
Revenue, 5 yr
13.1%
Revenue, 9 yr
16.8%
Diluted EPS, 3 yr
18.2%
Diluted EPS, 5 yr
9.0%
Diluted EPS, 9 yr
24.5%
Free cash flow, 3 yr
10.0%
Free cash flow, 5 yr
13.2%
Free cash flow, 9 yr
19.4%

Financial health · FY2025

Cash and investments
$6.6B
Total debt
$6.2B
Net cash
$385.0M
Debt/Equity
0.5x
Debt/FCF
0.6x

Shareholder returns · FY2025

Dividend yield
–
Payout ratio
–
Buyback yield
11.6%
Shareholder yield
11.6%
Share count, 5 yr
-2.5%

Valuation

Computed from the latest 10-K
Bear value
$203.10
Base value
$449.35
Bull value
$696.39
Price
$250.23
44.3% below base

At $250.23 the price implies revenue growth of -4.0% a year for 5 years, with the base case's other assumptions.

AssumptionBearBaseBull
Revenue growth a year2.0%8.0%11.0%
Free cash flow margin, final year35.0%40.0%42.0%
Share count change a year-3.0%-4.0%-5.0%
Exit multiple of free cash flow13.0x18.0x22.0x
Discount rate10.0%10.0%10.0%
Years555
Value per share today$203.10$449.35$696.39
How these values are computed

Starting from FY2025: revenue $23.8B, 427.0M diluted shares, net cash $385.0M. Final-year free cash flow at the exit multiple, per final share, discounted to today, plus today's net cash per share.

  • Bear: AI tools take the casual market and press on pricing.
  • Base: High-single-digit growth, stable margins, steady buybacks.
  • Bull: AI expands what professionals buy and keeps Adobe central.

Scorecard

7.7
Scorecard: ADBE510Technology edge7/10Switching costs8/10Growth runway5/10Profitability9/10Capital allocation8/10Valuation9/10
ADBE7.7Pick an axis to read the reasons.

Ratings

Five axes judged with a reason; valuation computed from base value and price
Rating
Technology edge7 · Strong

Decades of imaging and video engineering plus licensed-content AI models; generative AI narrows the gap for simple work.

Switching costs8 · Strong

File formats, training and collaboration keep professionals in place; casual users can leave easily.

Growth runway5 · Average

About 10% a year; AI could push it either way.

Profitability9 · Exceptional

89% gross margin and a 42% free cash flow margin.

Capital allocation8 · Strong

Spent more than its free cash flow on buybacks in FY2025, cutting the share count 5%.

Valuation9 · Exceptional

$250.23 is 44% below our base value of $449.35.

Research

View 1 · November 1, 2026

The business

Adobe sells Creative Cloud (Photoshop, Illustrator, Premiere, After Effects and more), Document Cloud (Acrobat, PDF, e-signatures) and Experience Cloud (marketing and analytics software for enterprises). Almost all revenue is subscription. Firefly, its family of generative models trained on licensed content, is built into the tools.

Revenue in FY2025 (year ending November) was $23.8B, up 10.5%.

Moat and switching costs

Professionals learn Adobe's tools in school and work in its file formats with every collaborator; a studio switching tools pays in retraining and broken workflows. PDF is a standard Adobe invented and still leads.

The threat is that generative AI lowers the skill needed to produce images and video, and new tools built around AI (and products like Canva and Figma for lighter work) serve the growing group of non-professionals. Adobe's answer is to put AI inside the professional tools and sell it by usage.

How the technology shows up in the numbers

Gross margin of 89% and free cash flow of $9.9B (42% of revenue) in FY2025; stock pay is moderate at $1.9B. Almost all of the cash goes to buybacks: $11.3B in FY2025, cutting the diluted share count by 5%.

At that pace, per-share value compounds even if revenue growth slows further.

Thesis

The market prices Adobe as a business AI will hollow out. If professional demand holds and AI features are monetised inside the subscriptions, a 40% free cash flow margin and 5% annual share reduction compound per-share value at double digits.

We would own it below our stated price.

Risks

  • AI-native tools taking the creative work of non-professionals and, eventually, professionals.
  • Pricing power: subscription price rises that customers resent.
  • Experience Cloud losing ground in enterprise marketing software.

What would change our mind

  • Creative Cloud subscription revenue growth falling to low single digits.
  • Firefly usage not translating into revenue.
  • Buybacks shrinking while growth also slows.

Updates

0 since the first view

No updates since the view was published.

Financials: ten years from the 10-Ks

Reported numbers open their filing · computed ones show the formula · ˢ split-adjusted

Revenue

$23.8B

+16.8% a year over 9 years

FY2016: Revenue $5.9BFY2017: Revenue $7.3BFY2018: Revenue $9.0BFY2019: Revenue $11.2BFY2020: Revenue $12.9BFY2021: Revenue $15.8BFY2022: Revenue $17.6BFY2023: Revenue $19.4BFY2024: Revenue $21.5BFY2025: Revenue $23.8B
FY2016FY2025

Margins

Gross89.3%Operating36.6%Net30.0%

FY2025

FY2016: Gross 86.0%, Operating 25.5%, Net 20.0%FY2017: Gross 86.2%, Operating 29.7%, Net 23.2%FY2018: Gross 86.8%, Operating 31.5%, Net 28.7%FY2019: Gross 85.0%, Operating 29.3%, Net 26.4%FY2020: Gross 86.6%, Operating 32.9%, Net 40.9%FY2021: Gross 88.2%, Operating 36.8%, Net 30.5%FY2022: Gross 87.7%, Operating 34.6%, Net 27.0%FY2023: Gross 87.9%, Operating 34.3%, Net 28.0%FY2024: Gross 89.0%, Operating 31.3%, Net 25.9%FY2025: Gross 89.3%, Operating 36.6%, Net 30.0%
FY2016FY2025

Free cash flow and owner earnings

Free cash flow$9.9BOwner earnings$7.9B

Free cash flow +19.4% a year

FY2016: Free cash flow $2.0B, Owner earnings $1.6BFY2017: Free cash flow $2.7B, Owner earnings $2.3BFY2018: Free cash flow $3.8B, Owner earnings $3.2BFY2019: Free cash flow $4.0B, Owner earnings $3.2BFY2020: Free cash flow $5.3B, Owner earnings $4.4BFY2021: Free cash flow $6.9B, Owner earnings $5.8BFY2022: Free cash flow $7.4B, Owner earnings $6.0BFY2023: Free cash flow $6.9B, Owner earnings $5.2BFY2024: Free cash flow $7.9B, Owner earnings $6.0BFY2025: Free cash flow $9.9B, Owner earnings $7.9B
FY2016FY2025

Diluted shares

427.0M

-15.3% over 9 years, net buybacks

FY2016: Diluted shares 504.3MFY2017: Diluted shares 501.1MFY2018: Diluted shares 497.8MFY2019: Diluted shares 491.6MFY2020: Diluted shares 485.5MFY2021: Diluted shares 481.0MFY2022: Diluted shares 470.9MFY2023: Diluted shares 459.1MFY2024: Diluted shares 449.7MFY2025: Diluted shares 427.0M
FY2016FY2025

Return on invested capital

63.2%

FY2025

FY2016: ROIC –FY2017: ROIC –FY2018: ROIC –FY2019: ROIC 41.0%FY2020: ROIC –FY2021: ROIC 37.4%FY2022: ROIC 41.7%FY2023: ROIC 43.1%FY2024: ROIC 52.3%FY2025: ROIC 63.2%
FY2016FY2025

Net cash

$385.0M

$385.0M more cash than debt

FY2016: Net cash –FY2017: Net cash –FY2018: Net cash –FY2019: Net cash $3.2BFY2020: Net cash $1.9BFY2021: Net cash $1.7BFY2022: Net cash $2.5BFY2023: Net cash $4.2BFY2024: Net cash $3.8BFY2025: Net cash $385.0M
FY2016FY2025

Every figure, year by year

Fiscal yearFY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
The business
Revenue$5.9B$7.3B$9.0B$11.2B$12.9B$15.8B$17.6B$19.4B$21.5B$23.8B
Revenue growth22.1%24.7%23.7%23.7%15.2%22.7%11.5%10.2%10.8%10.5%
Gross margin86.0%86.2%86.8%85.0%86.6%88.2%87.7%87.9%89.0%89.3%
Operating margin25.5%29.7%31.5%29.3%32.9%36.8%34.6%34.3%31.3%36.6%
Net income$1.2B$1.7B$2.6B$3.0B$5.3B$4.8B$4.8B$5.4B$5.6B$7.1B
Net margin20.0%23.2%28.7%26.4%40.9%30.5%27.0%28.0%25.9%30.0%
Diluted EPS$2.32$3.38$5.20$6.00$10.83$10.02$10.10$11.82$12.36$16.70
Return on invested capital?–––41.0%–37.4%41.7%43.1%52.3%63.2%
Cash
Operating cash flow$2.2B$2.9B$4.0B$4.4B$5.7B$7.2B$7.8B$7.3B$8.1B$10.0B
Capital expenditure$203.8M$178.1M$267.0M$395.0M$419.0M$348.0M$442.0M$360.0M$183.0M$179.0M
Free cash flow$2.0B$2.7B$3.8B$4.0B$5.3B$6.9B$7.4B$6.9B$7.9B$9.9B
Stock-based compensation$349.3M$454.5M$610.0M$788.0M$909.0M$1.1B$1.4B$1.7B$1.8B$1.9B
Owner earnings?$1.6B$2.3B$3.2B$3.2B$4.4B$5.8B$6.0B$5.2B$6.0B$7.9B
Free cash flow per share$3.96$5.46$7.56$8.19$10.93$14.31$15.71$15.12$17.51$23.07
Capital allocation
Dividends paid––––––––––
Share repurchases$1.1B$1.1B$2.0B$2.8B$3.0B$4.0B$6.5B$4.4B$9.5B$11.3B
Diluted shares504.3M501.1M497.8M491.6M485.5M481.0M470.9M459.1M449.7M427.0M
Share count change?-0.6%-0.6%-0.7%-1.2%-1.2%-0.9%-2.1%-2.5%-2.0%-5.0%
Balance sheet
Cash and equivalents$1.0B$2.3B$1.6B$2.6B$4.5B$3.8B$4.2B$7.1B$7.6B$5.4B
Short-term investments$3.7B$3.5B$1.6B$1.5B$1.5B$2.0B$1.9B$701.0M$273.0M$1.2B
Total debt–––$989.0M$4.1B$4.1B$3.6B$3.6B$4.1B$6.2B
Net debt–––-$3.2B-$1.9B-$1.7B-$2.5B-$4.2B-$3.8B-$385.0M
Shareholders' equity$7.4B$8.5B$9.4B$10.5B$13.3B$14.8B$14.1B$16.5B$14.1B$11.6B

History of our views

Every view stays as published; revisions say why
ViewPublishedStancePrice then
View 12026-11-01Own below$359.48–

Latest filings

All on EDGAR
2026-09-2210-QQuarterly report
2026-09-108-KEarnings release
2026-06-1510-QQuarterly report
2026-06-118-KEarnings release
2026-03-2510-QQuarterly report
2026-03-128-KEarnings release
2026-02-27DEF 14AProxy statement
2026-01-1510-KAnnual report
2025-12-108-KEarnings release
2025-09-2410-QQuarterly report

More from our coverage

All coverage